Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.9% first-year return on $112k initial cash invested.
-13.9%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$2,976
Rent
-$1,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $4,270 expenses = $1,294 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,220
Closing costs
1%
$4,461
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,976
Total Expenses
$4,270
Mortgage P&I
75%
$2,226
Property Taxes
13%
$394
Home Insurance
5%
$158
HOA
2%
$64
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744